[IJM] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 20.99%
YoY- 14.6%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,663,406 4,517,860 3,720,717 4,013,530 4,601,294 4,637,173 2,311,234 12.39%
PBT 835,848 801,591 659,731 578,024 528,670 -129,253 318,929 17.40%
Tax -273,643 -251,105 -197,194 -154,860 -126,703 -155,314 -78,820 23.02%
NP 562,205 550,486 462,537 423,164 401,967 -284,567 240,109 15.21%
-
NP to SH 420,892 409,076 304,491 332,580 290,212 -404,872 194,336 13.73%
-
Tax Rate 32.74% 31.33% 29.89% 26.79% 23.97% - 24.71% -
Total Cost 4,101,201 3,967,374 3,258,180 3,590,366 4,199,327 4,921,740 2,071,125 12.04%
-
Net Worth 5,613,429 5,348,938 5,069,080 5,114,914 4,828,057 4,626,343 2,530,545 14.18%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 179,725 165,454 148,727 145,761 304,096 - 49,559 23.92%
Div Payout % 42.70% 40.45% 48.84% 43.83% 104.78% - 25.50% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 5,613,429 5,348,938 5,069,080 5,114,914 4,828,057 4,626,343 2,530,545 14.18%
NOSH 1,382,618 1,382,154 1,355,369 1,325,107 937,486 858,319 554,944 16.41%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.06% 12.18% 12.43% 10.54% 8.74% -6.14% 10.39% -
ROE 7.50% 7.65% 6.01% 6.50% 6.01% -8.75% 7.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 337.29 326.87 274.52 302.88 490.81 540.26 416.48 -3.45%
EPS 30.44 29.60 22.47 25.10 30.96 -47.17 35.02 -2.30%
DPS 13.00 11.97 11.00 11.00 32.44 0.00 8.93 6.45%
NAPS 4.06 3.87 3.74 3.86 5.15 5.39 4.56 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,325,107
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 127.85 123.86 102.01 110.03 126.15 127.13 63.36 12.40%
EPS 11.54 11.22 8.35 9.12 7.96 -11.10 5.33 13.72%
DPS 4.93 4.54 4.08 4.00 8.34 0.00 1.36 23.91%
NAPS 1.539 1.4664 1.3897 1.4023 1.3236 1.2683 0.6938 14.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.45 5.63 6.41 4.88 2.99 4.36 8.65 -
P/RPS 1.62 1.72 2.34 1.61 0.61 0.81 2.08 -4.07%
P/EPS 17.90 19.02 28.53 19.44 9.66 -9.24 24.70 -5.22%
EY 5.59 5.26 3.50 5.14 10.35 -10.82 4.05 5.51%
DY 2.39 2.13 1.72 2.25 10.85 0.00 1.03 15.04%
P/NAPS 1.34 1.45 1.71 1.26 0.58 0.81 1.90 -5.64%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 27/05/11 26/05/10 26/05/09 27/05/08 30/05/07 -
Price 5.76 5.18 6.20 4.48 4.07 4.18 8.10 -
P/RPS 1.71 1.58 2.26 1.48 0.83 0.77 1.94 -2.07%
P/EPS 18.92 17.50 27.60 17.85 13.15 -8.86 23.13 -3.29%
EY 5.29 5.71 3.62 5.60 7.61 -11.28 4.32 3.43%
DY 2.26 2.31 1.77 2.46 7.97 0.00 1.10 12.73%
P/NAPS 1.42 1.34 1.66 1.16 0.79 0.78 1.78 -3.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment